Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.48% first-year return on $68,712 initial cash invested.
-17.48%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$1,527
Rent
-$1,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,527 income − $2,528 expenses = $1,001 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,712
Downpayment
20%
$65,440
Closing costs
1%
$3,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,527
Total Expenses
$2,528
Mortgage P&I
108%
$1,642
Property Taxes
24%
$359
Home Insurance
9%
$130
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0